[TONGHER] YoY TTM Result on 30-Jun-2003 [#2]

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
TTM Result
Revenue	207,757	219,448	172,416	119,204	93,798	119,762	98,344	13.26%
YoY %	-5.33%	27.28%	44.64%	27.09%	-21.68%	21.78%	-	-
Horiz. %	211.26%	223.14%	175.32%	121.21%	95.38%	121.78%	100.00%	-
PBT	32,612	51,250	43,710	26,347	9,201	14,058	18,578	9.82%
YoY %	-36.37%	17.25%	65.90%	186.35%	-34.55%	-24.33%	-	-
Horiz. %	175.54%	275.86%	235.28%	141.82%	49.53%	75.67%	100.00%	-
Tax	-4,227	-11,666	-11,716	-7,538	-2,217	-2,808	-3,334	4.03%
YoY %	63.77%	0.43%	-55.43%	-240.01%	21.05%	15.78%	-	-
Horiz. %	126.78%	349.91%	351.41%	226.09%	66.50%	84.22%	100.00%	-
NP	28,385	39,584	31,994	18,809	6,984	11,250	15,244	10.91%
YoY %	-28.29%	23.72%	70.10%	169.32%	-37.92%	-26.20%	-	-
Horiz. %	186.20%	259.67%	209.88%	123.39%	45.81%	73.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	28,035	39,590	31,994	18,809	6,984	11,250	15,244	10.68%
YoY %	-29.19%	23.74%	70.10%	169.32%	-37.92%	-26.20%	-	-
Horiz. %	183.91%	259.71%	209.88%	123.39%	45.81%	73.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.96%	22.76%	26.80%	28.61%	24.10%	19.97%	17.95%	-
YoY %	-43.06%	-15.07%	-6.33%	18.71%	20.68%	11.25%	-	-
Horiz. %	72.20%	126.80%	149.30%	159.39%	134.26%	111.25%	100.00%	-
Total Cost	179,372	179,864	140,422	100,395	86,814	108,512	83,100	13.67%
YoY %	-0.27%	28.09%	39.87%	15.64%	-20.00%	30.58%	-	-
Horiz. %	215.85%	216.44%	168.98%	120.81%	104.47%	130.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	199,514	181,603	159,080	130,120	119,541	118,572	113,723	9.81%
YoY %	9.86%	14.16%	22.26%	8.85%	0.82%	4.26%	-	-
Horiz. %	175.44%	159.69%	139.88%	114.42%	105.12%	104.26%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Dividend
Div	6,773	100	6,535	6,423	6,393	6,393	6,195	1.49%
YoY %	6,673.00%	-98.47%	1.74%	0.47%	0.00%	3.20%	-	-
Horiz. %	109.33%	1.61%	105.49%	103.68%	103.20%	103.20%	100.00%	-
Div Payout %	24.16%	0.25%	20.43%	34.15%	91.54%	56.83%	40.64%	-
YoY %	9,564.00%	-98.78%	-40.18%	-62.69%	61.08%	39.84%	-	-
Horiz. %	59.45%	0.62%	50.27%	84.03%	225.25%	139.84%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Equity
Net Worth	199,514	181,603	159,080	130,120	119,541	118,572	113,723	9.81%
YoY %	9.86%	14.16%	22.26%	8.85%	0.82%	4.26%	-	-
Horiz. %	175.44%	159.69%	139.88%	114.42%	105.12%	104.26%	100.00%	-
NOSH	85,628	84,075	82,424	80,321	80,229	80,116	80,030	1.13%
YoY %	1.85%	2.00%	2.62%	0.11%	0.14%	0.11%	-	-
Horiz. %	106.99%	105.05%	102.99%	100.36%	100.25%	100.11%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Ratio Analysis
NP Margin	13.66%	18.04%	18.56%	15.78%	7.45%	9.39%	15.50%	-
YoY %	-24.28%	-2.80%	17.62%	111.81%	-20.66%	-39.42%	-	-
Horiz. %	88.13%	116.39%	119.74%	101.81%	48.06%	60.58%	100.00%	-
ROE	14.05%	21.80%	20.11%	14.46%	5.84%	9.49%	13.40%	-
YoY %	-35.55%	8.40%	39.07%	147.60%	-38.46%	-29.18%	-	-
Horiz. %	104.85%	162.69%	150.07%	107.91%	43.58%	70.82%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Per Share
RPS	242.63	261.01	209.18	148.41	116.91	149.49	122.88	12.00%
YoY %	-7.04%	24.78%	40.95%	26.94%	-21.79%	21.66%	-	-
Horiz. %	197.45%	212.41%	170.23%	120.78%	95.14%	121.66%	100.00%	-
EPS	32.74	47.09	38.82	23.42	8.71	14.04	19.05	9.44%
YoY %	-30.47%	21.30%	65.76%	168.89%	-37.96%	-26.30%	-	-
Horiz. %	171.86%	247.19%	203.78%	122.94%	45.72%	73.70%	100.00%	-
DPS	8.00	0.12	8.00	8.00	8.00	8.00	7.74	0.55%
YoY %	6,566.67%	-98.50%	0.00%	0.00%	0.00%	3.36%	-	-
Horiz. %	103.36%	1.55%	103.36%	103.36%	103.36%	103.36%	100.00%	-
NAPS	2.33	2.16	1.93	1.62	1.49	1.48	1.421	8.58%
YoY %	7.87%	11.92%	19.14%	8.72%	0.68%	4.15%	-	-
Horiz. %	163.97%	152.01%	135.82%	114.00%	104.86%	104.15%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Adjusted Per Share Value based on latest NOSH - 80,321
RPS	131.97	139.39	109.52	75.72	59.58	76.07	62.47	13.26%
YoY %	-5.32%	27.27%	44.64%	27.09%	-21.68%	21.77%	-	-
Horiz. %	211.25%	223.13%	175.32%	121.21%	95.37%	121.77%	100.00%	-
EPS	17.81	25.15	20.32	11.95	4.44	7.15	9.68	10.69%
YoY %	-29.18%	23.77%	70.04%	169.14%	-37.90%	-26.14%	-	-
Horiz. %	183.99%	259.81%	209.92%	123.45%	45.87%	73.86%	100.00%	-
DPS	4.30	0.06	4.15	4.08	4.06	4.06	3.94	1.46%
YoY %	7,066.67%	-98.55%	1.72%	0.49%	0.00%	3.05%	-	-
Horiz. %	109.14%	1.52%	105.33%	103.55%	103.05%	103.05%	100.00%	-
NAPS	1.2673	1.1536	1.0105	0.8265	0.7593	0.7532	0.7224	9.81%
YoY %	9.86%	14.16%	22.26%	8.85%	0.81%	4.26%	-	-
Horiz. %	175.43%	159.69%	139.88%	114.41%	105.11%	104.26%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/06	30/06/05	30/06/04	30/06/03	28/06/02	29/06/01	30/06/00	-
Price	2.86	3.66	2.93	1.75	1.43	1.40	2.13	-
P/RPS	1.18	1.40	1.40	1.18	1.22	0.94	1.73	-6.17%
YoY %	-15.71%	0.00%	18.64%	-3.28%	29.79%	-45.66%	-	-
Horiz. %	68.21%	80.92%	80.92%	68.21%	70.52%	54.34%	100.00%	-
P/EPS	8.74	7.77	7.55	7.47	16.43	9.97	11.18	-4.01%
YoY %	12.48%	2.91%	1.07%	-54.53%	64.79%	-10.82%	-	-
Horiz. %	78.18%	69.50%	67.53%	66.82%	146.96%	89.18%	100.00%	-
EY	11.45	12.87	13.25	13.38	6.09	10.03	8.94	4.20%
YoY %	-11.03%	-2.87%	-0.97%	119.70%	-39.28%	12.19%	-	-
Horiz. %	128.08%	143.96%	148.21%	149.66%	68.12%	112.19%	100.00%	-
DY	2.80	0.03	2.73	4.57	5.59	5.71	3.63	-4.23%
YoY %	9,233.33%	-98.90%	-40.26%	-18.25%	-2.10%	57.30%	-	-
Horiz. %	77.13%	0.83%	75.21%	125.90%	153.99%	157.30%	100.00%	-
P/NAPS	1.23	1.69	1.52	1.08	0.96	0.95	1.50	-3.25%
YoY %	-27.22%	11.18%	40.74%	12.50%	1.05%	-36.67%	-	-
Horiz. %	82.00%	112.67%	101.33%	72.00%	64.00%	63.33%	100.00%	-

	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	30/06/01	30/06/00	CAGR
Price Multiplier on Announcement Date
Date	25/08/06	29/08/05	30/07/04	11/08/03	22/08/02	29/08/01	25/08/00	-
Price	3.08	3.22	3.22	1.80	1.40	1.40	2.20	-
P/RPS	1.27	1.23	1.54	1.21	1.20	0.94	1.79	-5.55%
YoY %	3.25%	-20.13%	27.27%	0.83%	27.66%	-47.49%	-	-
Horiz. %	70.95%	68.72%	86.03%	67.60%	67.04%	52.51%	100.00%	-
P/EPS	9.41	6.84	8.30	7.69	16.08	9.97	11.55	-3.35%
YoY %	37.57%	-17.59%	7.93%	-52.18%	61.28%	-13.68%	-	-
Horiz. %	81.47%	59.22%	71.86%	66.58%	139.22%	86.32%	100.00%	-
EY	10.63	14.62	12.05	13.01	6.22	10.03	8.66	3.47%
YoY %	-27.29%	21.33%	-7.38%	109.16%	-37.99%	15.82%	-	-
Horiz. %	122.75%	168.82%	139.15%	150.23%	71.82%	115.82%	100.00%	-
DY	2.60	0.04	2.48	4.44	5.71	5.71	3.52	-4.92%
YoY %	6,400.00%	-98.39%	-44.14%	-22.24%	0.00%	62.22%	-	-
Horiz. %	73.86%	1.14%	70.45%	126.14%	162.22%	162.22%	100.00%	-
P/NAPS	1.32	1.49	1.67	1.11	0.94	0.95	1.55	-2.64%
YoY %	-11.41%	-10.78%	50.45%	18.09%	-1.05%	-38.71%	-	-
Horiz. %	85.16%	96.13%	107.74%	71.61%	60.65%	61.29%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos